Highlights

[SUIWAH] YoY Cumulative Quarter Result on 2018-11-30 [#2]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     -24.24%    YoY -     -59.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 198,238 201,111 188,750 179,449 188,489 176,339 183,481 1.30%
  YoY % -1.43% 6.55% 5.18% -4.80% 6.89% -3.89% -
  Horiz. % 108.04% 109.61% 102.87% 97.80% 102.73% 96.11% 100.00%
PBT 3,908 7,177 7,001 5,176 8,199 7,494 7,698 -10.68%
  YoY % -45.55% 2.51% 35.26% -36.87% 9.41% -2.65% -
  Horiz. % 50.77% 93.23% 90.95% 67.24% 106.51% 97.35% 100.00%
Tax -2,017 -2,523 -2,547 -2,023 -2,559 -901 -2,069 -0.42%
  YoY % 20.06% 0.94% -25.90% 20.95% -184.02% 56.45% -
  Horiz. % 97.49% 121.94% 123.10% 97.78% 123.68% 43.55% 100.00%
NP 1,891 4,654 4,454 3,153 5,640 6,593 5,629 -16.62%
  YoY % -59.37% 4.49% 41.26% -44.10% -14.45% 17.13% -
  Horiz. % 33.59% 82.68% 79.13% 56.01% 100.20% 117.13% 100.00%
NP to SH 1,891 4,654 4,456 3,143 5,637 6,597 5,631 -16.62%
  YoY % -59.37% 4.44% 41.78% -44.24% -14.55% 17.16% -
  Horiz. % 33.58% 82.65% 79.13% 55.82% 100.11% 117.16% 100.00%
Tax Rate 51.61 % 35.15 % 36.38 % 39.08 % 31.21 % 12.02 % 26.88 % 11.48%
  YoY % 46.83% -3.38% -6.91% 25.22% 159.65% -55.28% -
  Horiz. % 192.00% 130.77% 135.34% 145.39% 116.11% 44.72% 100.00%
Total Cost 196,347 196,457 184,296 176,296 182,849 169,746 177,852 1.66%
  YoY % -0.06% 6.60% 4.54% -3.58% 7.72% -4.56% -
  Horiz. % 110.40% 110.46% 103.62% 99.13% 102.81% 95.44% 100.00%
Net Worth 233,579 181,482 215,263 206,098 202,221 188,567 175,467 4.88%
  YoY % 28.71% -15.69% 4.45% 1.92% 7.24% 7.47% -
  Horiz. % 133.12% 103.43% 122.68% 117.46% 115.25% 107.47% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 233,579 181,482 215,263 206,098 202,221 188,567 175,467 4.88%
  YoY % 28.71% -15.69% 4.45% 1.92% 7.24% 7.47% -
  Horiz. % 133.12% 103.43% 122.68% 117.46% 115.25% 107.47% 100.00%
NOSH 57,250 57,250 57,251 57,249 57,286 57,315 57,342 -0.03%
  YoY % 0.00% -0.00% 0.00% -0.06% -0.05% -0.05% -
  Horiz. % 99.84% 99.84% 99.84% 99.84% 99.90% 99.95% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 0.95 % 2.31 % 2.36 % 1.76 % 2.99 % 3.74 % 3.07 % -17.75%
  YoY % -58.87% -2.12% 34.09% -41.14% -20.05% 21.82% -
  Horiz. % 30.94% 75.24% 76.87% 57.33% 97.39% 121.82% 100.00%
ROE 0.81 % 2.56 % 2.07 % 1.53 % 2.79 % 3.50 % 3.21 % -20.50%
  YoY % -68.36% 23.67% 35.29% -45.16% -20.29% 9.03% -
  Horiz. % 25.23% 79.75% 64.49% 47.66% 86.92% 109.03% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 346.27 351.29 329.69 313.45 329.03 307.66 319.98 1.32%
  YoY % -1.43% 6.55% 5.18% -4.74% 6.95% -3.85% -
  Horiz. % 108.22% 109.78% 103.03% 97.96% 102.83% 96.15% 100.00%
EPS 3.30 8.13 7.78 5.49 9.84 11.51 9.82 -16.61%
  YoY % -59.41% 4.50% 41.71% -44.21% -14.51% 17.21% -
  Horiz. % 33.60% 82.79% 79.23% 55.91% 100.20% 117.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0800 3.1700 3.7600 3.6000 3.5300 3.2900 3.0600 4.91%
  YoY % 28.71% -15.69% 4.44% 1.98% 7.29% 7.52% -
  Horiz. % 133.33% 103.59% 122.88% 117.65% 115.36% 107.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 324.98 329.69 309.43 294.18 309.00 289.08 300.79 1.30%
  YoY % -1.43% 6.55% 5.18% -4.80% 6.89% -3.89% -
  Horiz. % 108.04% 109.61% 102.87% 97.80% 102.73% 96.11% 100.00%
EPS 3.10 7.63 7.30 5.15 9.24 10.81 9.23 -16.62%
  YoY % -59.37% 4.52% 41.75% -44.26% -14.52% 17.12% -
  Horiz. % 33.59% 82.67% 79.09% 55.80% 100.11% 117.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.8292 2.9751 3.5289 3.3787 3.3151 3.0913 2.8765 4.88%
  YoY % 28.71% -15.69% 4.45% 1.92% 7.24% 7.47% -
  Horiz. % 133.12% 103.43% 122.68% 117.46% 115.25% 107.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 2.0900 2.6500 2.2800 2.8800 2.6700 2.0800 1.4000 -
P/RPS 0.60 0.75 0.69 0.92 0.81 0.68 0.44 5.30%
  YoY % -20.00% 8.70% -25.00% 13.58% 19.12% 54.55% -
  Horiz. % 136.36% 170.45% 156.82% 209.09% 184.09% 154.55% 100.00%
P/EPS 63.27 32.60 29.29 52.46 27.13 18.07 14.26 28.17%
  YoY % 94.08% 11.30% -44.17% 93.37% 50.14% 26.72% -
  Horiz. % 443.69% 228.61% 205.40% 367.88% 190.25% 126.72% 100.00%
EY 1.58 3.07 3.41 1.91 3.69 5.53 7.01 -21.98%
  YoY % -48.53% -9.97% 78.53% -48.24% -33.27% -21.11% -
  Horiz. % 22.54% 43.79% 48.64% 27.25% 52.64% 78.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.84 0.61 0.80 0.76 0.63 0.46 1.73%
  YoY % -39.29% 37.70% -23.75% 5.26% 20.63% 36.96% -
  Horiz. % 110.87% 182.61% 132.61% 173.91% 165.22% 136.96% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/01/19 25/01/18 24/01/17 28/01/16 28/01/15 23/01/14 30/01/13 -
Price 2.6600 2.5000 2.4700 2.5600 2.6500 1.9700 1.4000 -
P/RPS 0.77 0.71 0.75 0.82 0.81 0.64 0.44 9.77%
  YoY % 8.45% -5.33% -8.54% 1.23% 26.56% 45.45% -
  Horiz. % 175.00% 161.36% 170.45% 186.36% 184.09% 145.45% 100.00%
P/EPS 80.53 30.75 31.73 46.63 26.93 17.12 14.26 33.43%
  YoY % 161.89% -3.09% -31.95% 73.15% 57.30% 20.06% -
  Horiz. % 564.73% 215.64% 222.51% 327.00% 188.85% 120.06% 100.00%
EY 1.24 3.25 3.15 2.14 3.71 5.84 7.01 -25.07%
  YoY % -61.85% 3.17% 47.20% -42.32% -36.47% -16.69% -
  Horiz. % 17.69% 46.36% 44.94% 30.53% 52.92% 83.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.79 0.66 0.71 0.75 0.60 0.46 5.93%
  YoY % -17.72% 19.70% -7.04% -5.33% 25.00% 30.43% -
  Horiz. % 141.30% 171.74% 143.48% 154.35% 163.04% 130.43% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers